Logisys Income Statement

Financials in millions KRW. Fiscal year is January - December.

Millions KRW. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Operating Revenue	48,541	42,857	36,454	32,821	34,194
Other Revenue	-0	-0	-0	-	-
Revenue	48,541	42,857	36,454	32,821	34,194
Revenue Growth (YoY)	13.26%	17.56%	11.07%	-4.01%	4.08%
Cost of Revenue	43,568	38,547	34,062	30,626	30,972
Gross Profit	4,973	4,311	2,393	2,195	3,222
Selling, General & Admin	1,882	1,740	1,551	1,598	1,451
Research & Development	-	-	116.19	259.07	471.85
Other Operating Expenses	21.67	20.5	28.91	48.12	146.97
Operating Expenses	2,119	1,920	1,750	2,058	2,169
Operating Income	2,854	2,391	643	136.78	1,053
Interest Expense	-100.75	-82.43	-73.92	-49.83	-28.49
Interest & Investment Income	220.53	152.99	112.41	142.14	74.64
Other Non Operating Income (Expenses)	85.14	95.68	79.3	78.25	77.34
EBT Excluding Unusual Items	3,059	2,557	760.79	307.34	1,176
Gain (Loss) on Sale of Investments	36.69	8.62	6.63	5.94	5.08
Gain (Loss) on Sale of Assets	3.38	-36.95	-46.35	23.83	-
Asset Writedown	-	-	-	-0.1	-
Pretax Income	3,099	2,529	721.07	337	1,182
Income Tax Expense	-205.87	115.62	205.05	132.62	-887.23
Net Income	3,305	2,413	516.01	204.38	2,069
Net Income to Common	3,305	2,413	516.01	204.38	2,069
Net Income Growth	36.94%	367.71%	152.48%	-90.12%	345.90%
Shares Outstanding (Basic)	10	10	10	10	10
Shares Outstanding (Diluted)	10	10	10	10	10
Shares Change (YoY)	-0.30%	0.19%	-0.60%	1.15%	3.70%
EPS (Basic)	342.00	249.00	53.34	21.00	215.00
EPS (Diluted)	342.00	249.00	53.34	21.00	215.00
EPS Growth	37.35%	366.81%	154.00%	-90.23%	330.00%
Free Cash Flow	4,485	4,812	1,959	-1,426	2,800
Free Cash Flow Per Share	464.10	496.44	202.53	-146.48	290.96
Gross Margin	10.24%	10.06%	6.56%	6.69%	9.42%
Operating Margin	5.88%	5.58%	1.76%	0.42%	3.08%
Profit Margin	6.81%	5.63%	1.42%	0.62%	6.05%
Free Cash Flow Margin	9.24%	11.23%	5.38%	-4.34%	8.19%
EBITDA	4,543	3,962	1,918	1,291	1,909
EBITDA Margin	9.36%	9.24%	5.26%	3.93%	5.58%
D&A For EBITDA	1,689	1,570	1,275	1,154	856.44
EBIT	2,854	2,391	643	136.78	1,053
EBIT Margin	5.88%	5.58%	1.76%	0.42%	3.08%
Effective Tax Rate	-	4.57%	28.44%	39.35%	-

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.